| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 818.00 | 818.00 | | 818.00 |
BB Receivables related to investments | 65 814.00 | | 65 814.00 | 65 814.00 |
BD Other fixed assets | 162.00 | | 162.00 | 162.00 |
BJ TOTAL (I) | 738 967.00 | 818.00 | 738 149.00 | 738 967.00 |
BZ Other receivables | 493.00 | | 493.00 | 493.00 |
CD Marketable securities | 4 000.00 | | 4 000.00 | 4 000.00 |
CF Cash and cash equivalents | 23 076.00 | | 23 076.00 | 23 076.00 |
CJ TOTAL (II) | 27 569.00 | | 27 569.00 | 27 569.00 |
CO Grand total (0 to V) | 766 537.00 | 818.00 | 765 719.00 | 766 537.00 |
CP Shares due in less than one year | 65 814.00 | | | 65 814.00 |
CU Other investments | 672 173.00 | | 672 173.00 | 672 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 170 471.00 | 128 902.00 | | 170 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 189.00 | 41 569.00 | | 40 189.00 |
DK Regulated provisions | 10 693.00 | 9 757.00 | | 10 693.00 |
DL TOTAL (I) | 222 452.00 | 181 328.00 | | 222 452.00 |
DU Loans and Debts from Credit Institutions (3) | 522 507.00 | 140 959.00 | | 522 507.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 165.00 | 2 884.00 | | 3 165.00 |
DX Trade payables and related accounts | 3 681.00 | 1 861.00 | | 3 681.00 |
DY Tax and social security liabilities | 13 643.00 | 10 369.00 | | 13 643.00 |
EA Other liabilities | 270.00 | 270.00 | | 270.00 |
EC TOTAL (IV) | 543 267.00 | 156 342.00 | | 543 267.00 |
EE Grand total (I to V) | 765 719.00 | 337 670.00 | | 765 719.00 |
EG Accrued income and payables due within one year | 84 627.00 | 42 503.00 | | 84 627.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 154 238.00 | | 154 238.00 | 154 238.00 |
FJ Net sales | 154 238.00 | | 154 238.00 | 154 238.00 |
FR Total operating income (I) | | | 154 238.00 | |
FW Other purchases and external expenses | | | 7 464.00 | |
FX Taxes, duties, and similar payments | | | 671.00 | |
FY Salaries and Wages | | | 120 556.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 128 691.00 | |
GG - OPERATING RESULT (I - II) | | | 25 547.00 | |
GH Attributed profit or transferred loss (III) | | | 141.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 333.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 29 336.00 | |
GR Interest and similar expenses | | | 7 486.00 | |
GU Total financial expenses (VI) | | | 7 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 850.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 117.00 | 293.00 | | 117.00 |
HG Exceptional depreciation and provisions | 935.00 | 1 182.00 | | 935.00 |
HH Total exceptional expenses (VIII) | 1 052.00 | 1 475.00 | | 1 052.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 052.00 | -1 475.00 | | -1 052.00 |
HK Income tax | 6 297.00 | 4 951.00 | | 6 297.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 715.00 | 157 906.00 | | 183 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 526.00 | 116 337.00 | | 143 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 189.00 | 41 569.00 | | 40 189.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 311 875.00 | | 427 092.00 | 311 875.00 |
I3 DECREASES Total Financial Fixed Assets | | | 738 149.00 | |
I4 DECREASES Grand Total | | | 738 967.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 818.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 818.00 | | | 818.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 311 057.00 | | 427 092.00 | 311 057.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 818.00 | | | 818.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 818.00 | | | 818.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 757.00 | 935.00 | | 9 757.00 |
7C Grand total | 9 757.00 | 935.00 | | 9 757.00 |
UJ - Exceptional | | 935.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 681.00 | 3 681.00 | | 3 681.00 |
8D Social Security and Other Social Organizations | 5 900.00 | 5 900.00 | | 5 900.00 |
8E Income Taxes | 1 154.00 | 1 154.00 | | 1 154.00 |
8K Other liabilities (including liabilities related to repo transactions) | 270.00 | 270.00 | | 270.00 |
UL Receivables related to investments | 65 814.00 | 65 814.00 | | 65 814.00 |
VB VAT | 493.00 | 493.00 | | 493.00 |
VG Loans with a maturity of up to one year at origin | 522 507.00 | 63 867.00 | 214 682.00 | 522 507.00 |
VI Group and Associates | 3 165.00 | 3 165.00 | | 3 165.00 |
VJ Loans taken out during the year | 427 136.00 | | | 427 136.00 |
VK Loans repaid during the year | 82 458.00 | | | 82 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 307.00 | 66 307.00 | | 66 307.00 |
VW VAT | 6 589.00 | 6 589.00 | | 6 589.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 543 267.00 | 84 627.00 | 214 682.00 | 543 267.00 |
